Flat N1 1 bed 1 bath

Pitfield Street, London N1

London, England · N1

Initial Investment

First Year

£209,875First Year

Profit From Rental Income

After 5 Years

£71,636

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£86,219

↗ 14%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,008	£43,653	£44,308	£45,416	£46,551	£222,936
Total Expenses	£26,651	£26,766	£26,872	£27,025	£27,181	£134,496
Profit Before Tax	£16,357	£16,887	£17,435	£18,391	£19,370	£88,439
Profit After Tax	£13,249	£13,679	£14,123	£14,896	£15,689	£71,636
Change In Property Value	£6	£12,650	£22,580	£30,048	£20,934	£86,219
Net Return	£13,255	£26,329	£36,703	£44,944	£36,623	£157,855
Return From Rental Income (%)	6%	7%	7%	7%	7%	34%
Total Net Return (%)	6%	13%	17%	21%	17%	75%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change